As of 2026-04-18, the Intrinsic Value of Chrysalis Investments Ltd (CHRY.L) is 225.19 GBP. This CHRY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 89.50 GBP, the upside of Chrysalis Investments Ltd is 151.60%.
The range of the Intrinsic Value is 192.21 - 274.85 GBP
Based on its market price of 89.50 GBP and our intrinsic valuation, Chrysalis Investments Ltd (CHRY.L) is undervalued by 151.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 192.21 - 274.85 | 225.19 | 151.6% |
| DCF (Growth 10y) | 219.57 - 312.96 | 257.04 | 187.2% |
| DCF (EBITDA 5y) | 148.13 - 200.52 | 172.65 | 92.9% |
| DCF (EBITDA 10y) | 189.18 - 253.28 | 217.96 | 143.5% |
| Fair Value | 594.02 - 594.02 | 594.02 | 563.72% |
| P/E | 149.48 - 229.53 | 187.34 | 109.3% |
| EV/EBITDA | 93.92 - 154.23 | 129.30 | 44.5% |
| EPV | 49.14 - 63.45 | 56.30 | -37.1% |
| DDM - Stable | 113.89 - 221.92 | 167.90 | 87.6% |
| DDM - Multi | 92.95 - 151.28 | 115.98 | 29.6% |
| Market Cap (mil) | 453.77 |
| Beta | 0.85 |
| Outstanding shares (mil) | 5.07 |
| Enterprise Value (mil) | 410.55 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.62% |
| Cost of Debt | 4.58% |
| WACC | 11.34% |